|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.08 USD | +0.34% |
|
-0.19% | +4.00% |
| Feb. 24 | Western Midstream Partners, LP - Special Call | |
| Feb. 19 | Sector Update: Energy Stocks Gain Late Afternoon | MT |
Company Valuation: Western Midstream Partners, LP
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,095 | 10,339 | 11,105 | 14,625 | 16,116 | 16,172 | - | - |
| Change | - | 13.68% | 7.4% | 31.7% | 10.2% | 0.35% | - | - |
| Enterprise Value (EV) 1 | 15,799 | 16,838 | 18,733 | 21,472 | 23,940 | 24,311 | 24,209 | 24,104 |
| Change | - | 6.57% | 11.26% | 14.62% | 11.5% | 1.55% | -0.42% | -0.43% |
| P/E ratio | 10.2x | 8.95x | 11.3x | 9.56x | 13.3x | 12.5x | 11.6x | 10.7x |
| PBR | 3.02x | 3.47x | 3.84x | 4.54x | 4.01x | 5.07x | 5.18x | 5.27x |
| PEG | - | 0.2x | -0.8x | 0.2x | -0.5x | 1.2x | 1.5x | 1.29x |
| Capitalization / Revenue | 3.16x | 3.18x | 3.57x | 4.06x | 4.19x | 3.9x | 3.65x | 3.49x |
| EV / Revenue | 5.49x | 5.18x | 6.03x | 5.96x | 6.23x | 5.86x | 5.47x | 5.21x |
| EV / EBITDA | 8.12x | 7.91x | 9.06x | 9.16x | 9.65x | 9.32x | 8.66x | 8.31x |
| EV / EBIT | 11.8x | 11.3x | 13.5x | 10.9x | 14.9x | 13.2x | 12.6x | 11.8x |
| EV / FCF | 10.6x | 14.8x | 14.8x | 16.2x | 15.7x | 22.4x | 16.6x | 13.9x |
| FCF Yield | 9.43% | 6.77% | 6.77% | 6.17% | 6.37% | 4.46% | 6.02% | 7.22% |
| Dividend per Share 2 | 1.284 | 2 | 2.3 | 3.5 | 3.64 | 3.742 | 3.846 | 3.981 |
| Rate of return | 5.77% | 7.45% | 7.86% | 9.11% | 9.22% | 9.11% | 9.36% | 9.69% |
| EPS 2 | 2.18 | 3 | 2.6 | 4.02 | 2.98 | 3.285 | 3.539 | 3.832 |
| Distribution rate | 58.9% | 66.7% | 88.5% | 87.1% | 122% | 114% | 109% | 104% |
| Net sales 1 | 2,877 | 3,252 | 3,106 | 3,605 | 3,843 | 4,151 | 4,429 | 4,628 |
| EBITDA 1 | 1,947 | 2,128 | 2,069 | 2,344 | 2,481 | 2,608 | 2,797 | 2,900 |
| EBIT 1 | 1,336 | 1,484 | 1,390 | 1,971 | 1,601 | 1,837 | 1,924 | 2,040 |
| Net income 1 | 896.5 | 1,190 | 998.5 | 1,537 | 1,154 | 1,382 | 1,507 | 1,688 |
| Net Debt 1 | 6,705 | 6,499 | 7,629 | 6,847 | 7,825 | 8,140 | 8,037 | 7,933 |
| Reference price 2 | 22.27 | 26.85 | 29.26 | 38.43 | 39.50 | 41.08 | 41.08 | 41.08 |
| Nbr of stocks (in thousands) | 408,390 | 385,070 | 379,516 | 380,555 | 407,996 | 393,667 | - | - |
| Announcement Date | 2/23/22 | 2/22/23 | 2/21/24 | 2/26/25 | 2/18/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.51x | 5.86x | 9.32x | 9.11% | 16.17B | |
| 17.15x | 3.7x | 7.84x | 5.04% | 1,753B | |
| 20.43x | 1.89x | 7.53x | 3.78% | 376B | |
| 8.83x | 0.68x | 4.06x | 5.69% | 313B | |
| 10.63x | 0.97x | 4.7x | 3.25% | 259B | |
| 9.91x | 1.15x | 4.82x | 4.37% | 197B | |
| 5.04x | 1.78x | 3.59x | 10.6% | 133B | |
| 9.91x | 0.91x | 2.41x | 4.07% | 96.35B | |
| 13.81x | 0.81x | 4.27x | 4.65% | 82.69B | |
| Average | 12.02x | 1.97x | 5.39x | 5.62% | 358.56B | |
| Weighted average by Cap. | 14.93x | 2.60x | 6.58x | 4.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- WES Stock
- Valuation Western Midstream Partners, LP
Select your edition
All financial news and data tailored to specific country editions
